Flat
TN23
1 bed
1 bath
Tower Point, Godinton Road TN23
South East, England · TN23
View property listing
Initial Investment
£15,250First YearProfit From Rental Income
£-7,006
↘ -46%After 5 Years
Change In Property Value
£8,083
↗ 17%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,376 | £2,412 | £2,448 | £2,509 | £2,572 | £12,316 |
| Total Expenses | £3,766 | £3,819 | £3,864 | £3,912 | £3,961 | £19,322 |
| Profit Before Tax | £-1,390 | £-1,408 | £-1,416 | £-1,403 | £-1,389 | £-7,006 |
| Profit After Tax | £-1,390 | £-1,408 | £-1,416 | £-1,403 | £-1,389 | £-7,006 |
| Change In Property Value | £475 | £1,439 | £1,977 | £2,313 | £1,880 | £8,083 |
| Net Return | £-915 | £31 | £560 | £910 | £490 | £1,077 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -6% | 0% | 4% | 6% | 3% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change